Savings Plan and Future Cost Estimation for Rio Salado College

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$59,054
Monthly savings required$262

How much will it cost to send your child to Rio Salado College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $118,107.24 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $262.36 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.

Assumptions

Current Annual Cost$16,881.00
Years until enrollment18
Annual Tuition Increase7%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Rio Salado College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $262.36 $0.00 $0.00 $262.36
2 $262.36 $262.36 $0.00 $1.48 $526.20
3 $526.20 $262.36 $0.00 $2.98 $791.54
4 $791.54 $262.36 $0.00 $4.48 $1,058.38
5 $1,058.38 $262.36 $0.00 $5.98 $1,326.72
6 $1,326.72 $262.36 $0.00 $7.50 $1,596.58
7 $1,596.58 $262.36 $0.00 $9.03 $1,867.97
8 $1,867.97 $262.36 $0.00 $10.56 $2,140.89
9 $2,140.89 $262.36 $0.00 $12.10 $2,415.35
10 $2,415.35 $262.36 $0.00 $13.66 $2,691.37
11 $2,691.37 $262.36 $0.00 $15.22 $2,968.95
12 $2,968.95 $262.36 $0.00 $16.79 $3,248.10
13 $3,248.10 $262.36 $0.00 $18.37 $3,528.83
14 $3,528.83 $262.36 $0.00 $19.95 $3,811.14
15 $3,811.14 $262.36 $0.00 $21.55 $4,095.05
16 $4,095.05 $262.36 $0.00 $23.15 $4,380.56
17 $4,380.56 $262.36 $0.00 $24.77 $4,667.69
18 $4,667.69 $262.36 $0.00 $26.39 $4,956.44
19 $4,956.44 $262.36 $0.00 $28.02 $5,246.82
20 $5,246.82 $262.36 $0.00 $29.67 $5,538.85
21 $5,538.85 $262.36 $0.00 $31.32 $5,832.53
22 $5,832.53 $262.36 $0.00 $32.98 $6,127.87
23 $6,127.87 $262.36 $0.00 $34.65 $6,424.88
24 $6,424.88 $262.36 $0.00 $36.33 $6,723.57
25 $6,723.57 $262.36 $0.00 $38.02 $7,023.95
26 $7,023.95 $262.36 $0.00 $39.71 $7,326.02
27 $7,326.02 $262.36 $0.00 $41.42 $7,629.80
28 $7,629.80 $262.36 $0.00 $43.14 $7,935.30
29 $7,935.30 $262.36 $0.00 $44.87 $8,242.53
30 $8,242.53 $262.36 $0.00 $46.60 $8,551.49
31 $8,551.49 $262.36 $0.00 $48.35 $8,862.20
32 $8,862.20 $262.36 $0.00 $50.11 $9,174.67
33 $9,174.67 $262.36 $0.00 $51.87 $9,488.90
34 $9,488.90 $262.36 $0.00 $53.65 $9,804.91
35 $9,804.91 $262.36 $0.00 $55.44 $10,122.71
36 $10,122.71 $262.36 $0.00 $57.24 $10,442.31
37 $10,442.31 $262.36 $0.00 $59.04 $10,763.71
38 $10,763.71 $262.36 $0.00 $60.86 $11,086.93
39 $11,086.93 $262.36 $0.00 $62.69 $11,411.98
40 $11,411.98 $262.36 $0.00 $64.52 $11,738.86
41 $11,738.86 $262.36 $0.00 $66.37 $12,067.59
42 $12,067.59 $262.36 $0.00 $68.23 $12,398.18
43 $12,398.18 $262.36 $0.00 $70.10 $12,730.64
44 $12,730.64 $262.36 $0.00 $71.98 $13,064.98
45 $13,064.98 $262.36 $0.00 $73.87 $13,401.21
46 $13,401.21 $262.36 $0.00 $75.77 $13,739.34
47 $13,739.34 $262.36 $0.00 $77.68 $14,079.38
48 $14,079.38 $262.36 $0.00 $79.61 $14,421.35
49 $14,421.35 $262.36 $0.00 $81.54 $14,765.25
50 $14,765.25 $262.36 $0.00 $83.48 $15,111.09
51 $15,111.09 $262.36 $0.00 $85.44 $15,458.89
52 $15,458.89 $262.36 $0.00 $87.41 $15,808.66
53 $15,808.66 $262.36 $0.00 $89.38 $16,160.40
54 $16,160.40 $262.36 $0.00 $91.37 $16,514.13
55 $16,514.13 $262.36 $0.00 $93.37 $16,869.86
56 $16,869.86 $262.36 $0.00 $95.38 $17,227.60
57 $17,227.60 $262.36 $0.00 $97.41 $17,587.37
58 $17,587.37 $262.36 $0.00 $99.44 $17,949.17
59 $17,949.17 $262.36 $0.00 $101.49 $18,313.02
60 $18,313.02 $262.36 $0.00 $103.54 $18,678.92
61 $18,678.92 $262.36 $0.00 $105.61 $19,046.89
62 $19,046.89 $262.36 $0.00 $107.69 $19,416.94
63 $19,416.94 $262.36 $0.00 $109.79 $19,789.09
64 $19,789.09 $262.36 $0.00 $111.89 $20,163.34
65 $20,163.34 $262.36 $0.00 $114.01 $20,539.71
66 $20,539.71 $262.36 $0.00 $116.13 $20,918.20
67 $20,918.20 $262.36 $0.00 $118.27 $21,298.83
68 $21,298.83 $262.36 $0.00 $120.43 $21,681.62
69 $21,681.62 $262.36 $0.00 $122.59 $22,066.57
70 $22,066.57 $262.36 $0.00 $124.77 $22,453.70
71 $22,453.70 $262.36 $0.00 $126.96 $22,843.02
72 $22,843.02 $262.36 $0.00 $129.16 $23,234.54
73 $23,234.54 $262.36 $0.00 $131.37 $23,628.27
74 $23,628.27 $262.36 $0.00 $133.60 $24,024.23
75 $24,024.23 $262.36 $0.00 $135.84 $24,422.43
76 $24,422.43 $262.36 $0.00 $138.09 $24,822.88
77 $24,822.88 $262.36 $0.00 $140.35 $25,225.59
78 $25,225.59 $262.36 $0.00 $142.63 $25,630.58
79 $25,630.58 $262.36 $0.00 $144.92 $26,037.86
80 $26,037.86 $262.36 $0.00 $147.22 $26,447.44
81 $26,447.44 $262.36 $0.00 $149.54 $26,859.34
82 $26,859.34 $262.36 $0.00 $151.87 $27,273.57
83 $27,273.57 $262.36 $0.00 $154.21 $27,690.14
84 $27,690.14 $262.36 $0.00 $156.56 $28,109.06
85 $28,109.06 $262.36 $0.00 $158.93 $28,530.35
86 $28,530.35 $262.36 $0.00 $161.31 $28,954.02
87 $28,954.02 $262.36 $0.00 $163.71 $29,380.09
88 $29,380.09 $262.36 $0.00 $166.12 $29,808.57
89 $29,808.57 $262.36 $0.00 $168.54 $30,239.47
90 $30,239.47 $262.36 $0.00 $170.98 $30,672.81
91 $30,672.81 $262.36 $0.00 $173.43 $31,108.60
92 $31,108.60 $262.36 $0.00 $175.89 $31,546.85
93 $31,546.85 $262.36 $0.00 $178.37 $31,987.58
94 $31,987.58 $262.36 $0.00 $180.86 $32,430.80
95 $32,430.80 $262.36 $0.00 $183.37 $32,876.53
96 $32,876.53 $262.36 $0.00 $185.89 $33,324.78
97 $33,324.78 $262.36 $0.00 $188.42 $33,775.56
98 $33,775.56 $262.36 $0.00 $190.97 $34,228.89
99 $34,228.89 $262.36 $0.00 $193.54 $34,684.79
100 $34,684.79 $262.36 $0.00 $196.11 $35,143.26
101 $35,143.26 $262.36 $0.00 $198.71 $35,604.33
102 $35,604.33 $262.36 $0.00 $201.31 $36,068.00
103 $36,068.00 $262.36 $0.00 $203.93 $36,534.29
104 $36,534.29 $262.36 $0.00 $206.57 $37,003.22
105 $37,003.22 $262.36 $0.00 $209.22 $37,474.80
106 $37,474.80 $262.36 $0.00 $211.89 $37,949.05
107 $37,949.05 $262.36 $0.00 $214.57 $38,425.98
108 $38,425.98 $262.36 $0.00 $217.27 $38,905.61
109 $38,905.61 $262.36 $0.00 $219.98 $39,387.95
110 $39,387.95 $262.36 $0.00 $222.71 $39,873.02
111 $39,873.02 $262.36 $0.00 $225.45 $40,360.83
112 $40,360.83 $262.36 $0.00 $228.21 $40,851.40
113 $40,851.40 $262.36 $0.00 $230.98 $41,344.74
114 $41,344.74 $262.36 $0.00 $233.77 $41,840.87
115 $41,840.87 $262.36 $0.00 $236.57 $42,339.80
116 $42,339.80 $262.36 $0.00 $239.40 $42,841.56
117 $42,841.56 $262.36 $0.00 $242.23 $43,346.15
118 $43,346.15 $262.36 $0.00 $245.09 $43,853.60
119 $43,853.60 $262.36 $0.00 $247.95 $44,363.91
120 $44,363.91 $262.36 $0.00 $250.84 $44,877.11
121 $44,877.11 $262.36 $0.00 $253.74 $45,393.21
122 $45,393.21 $262.36 $0.00 $256.66 $45,912.23
123 $45,912.23 $262.36 $0.00 $259.59 $46,434.18
124 $46,434.18 $262.36 $0.00 $262.55 $46,959.09
125 $46,959.09 $262.36 $0.00 $265.51 $47,486.96
126 $47,486.96 $262.36 $0.00 $268.50 $48,017.82
127 $48,017.82 $262.36 $0.00 $271.50 $48,551.68
128 $48,551.68 $262.36 $0.00 $274.52 $49,088.56
129 $49,088.56 $262.36 $0.00 $277.55 $49,628.47
130 $49,628.47 $262.36 $0.00 $280.61 $50,171.44
131 $50,171.44 $262.36 $0.00 $283.68 $50,717.48
132 $50,717.48 $262.36 $0.00 $286.76 $51,266.60
133 $51,266.60 $262.36 $0.00 $289.87 $51,818.83
134 $51,818.83 $262.36 $0.00 $292.99 $52,374.18
135 $52,374.18 $262.36 $0.00 $296.13 $52,932.67
136 $52,932.67 $262.36 $0.00 $299.29 $53,494.32
137 $53,494.32 $262.36 $0.00 $302.46 $54,059.14
138 $54,059.14 $262.36 $0.00 $305.66 $54,627.16
139 $54,627.16 $262.36 $0.00 $308.87 $55,198.39
140 $55,198.39 $262.36 $0.00 $312.10 $55,772.85
141 $55,772.85 $262.36 $0.00 $315.35 $56,350.56
142 $56,350.56 $262.36 $0.00 $318.61 $56,931.53
143 $56,931.53 $262.36 $0.00 $321.90 $57,515.79
144 $57,515.79 $262.36 $0.00 $325.20 $58,103.35
145 $58,103.35 $262.36 $0.00 $328.52 $58,694.23
146 $58,694.23 $262.36 $0.00 $331.87 $59,288.46
147 $59,288.46 $262.36 $0.00 $335.23 $59,886.05
148 $59,886.05 $262.36 $0.00 $338.60 $60,487.01
149 $60,487.01 $262.36 $0.00 $342.00 $61,091.37
150 $61,091.37 $262.36 $0.00 $345.42 $61,699.15
151 $61,699.15 $262.36 $0.00 $348.86 $62,310.37
152 $62,310.37 $262.36 $0.00 $352.31 $62,925.04
153 $62,925.04 $262.36 $0.00 $355.79 $63,543.19
154 $63,543.19 $262.36 $0.00 $359.28 $64,164.83
155 $64,164.83 $262.36 $0.00 $362.80 $64,789.99
156 $64,789.99 $262.36 $0.00 $366.33 $65,418.68
157 $65,418.68 $262.36 $0.00 $369.89 $66,050.93
158 $66,050.93 $262.36 $0.00 $373.46 $66,686.75
159 $66,686.75 $262.36 $0.00 $377.06 $67,326.17
160 $67,326.17 $262.36 $0.00 $380.67 $67,969.20
161 $67,969.20 $262.36 $0.00 $384.31 $68,615.87
162 $68,615.87 $262.36 $0.00 $387.96 $69,266.19
163 $69,266.19 $262.36 $0.00 $391.64 $69,920.19
164 $69,920.19 $262.36 $0.00 $395.34 $70,577.89
165 $70,577.89 $262.36 $0.00 $399.06 $71,239.31
166 $71,239.31 $262.36 $0.00 $402.80 $71,904.47
167 $71,904.47 $262.36 $0.00 $406.56 $72,573.39
168 $72,573.39 $262.36 $0.00 $410.34 $73,246.09
169 $73,246.09 $262.36 $0.00 $414.14 $73,922.59
170 $73,922.59 $262.36 $0.00 $417.97 $74,602.92
171 $74,602.92 $262.36 $0.00 $421.82 $75,287.10
172 $75,287.10 $262.36 $0.00 $425.68 $75,975.14
173 $75,975.14 $262.36 $0.00 $429.57 $76,667.07
174 $76,667.07 $262.36 $0.00 $433.49 $77,362.92
175 $77,362.92 $262.36 $0.00 $437.42 $78,062.70
176 $78,062.70 $262.36 $0.00 $441.38 $78,766.44
177 $78,766.44 $262.36 $0.00 $445.36 $79,474.16
178 $79,474.16 $262.36 $0.00 $449.36 $80,185.88
179 $80,185.88 $262.36 $0.00 $453.38 $80,901.62
180 $80,901.62 $262.36 $0.00 $457.43 $81,621.41
181 $81,621.41 $262.36 $0.00 $461.50 $82,345.27
182 $82,345.27 $262.36 $0.00 $465.59 $83,073.22
183 $83,073.22 $262.36 $0.00 $469.71 $83,805.29
184 $83,805.29 $262.36 $0.00 $473.85 $84,541.50
185 $84,541.50 $262.36 $0.00 $478.01 $85,281.87
186 $85,281.87 $262.36 $0.00 $482.20 $86,026.43
187 $86,026.43 $262.36 $0.00 $486.41 $86,775.20
188 $86,775.20 $262.36 $0.00 $490.64 $87,528.20
189 $87,528.20 $262.36 $0.00 $494.90 $88,285.46
190 $88,285.46 $262.36 $0.00 $499.18 $89,047.00
191 $89,047.00 $262.36 $0.00 $503.48 $89,812.84
192 $89,812.84 $262.36 $0.00 $507.81 $90,583.01
193 $90,583.01 $262.36 $0.00 $512.17 $91,357.54
194 $91,357.54 $262.36 $0.00 $516.55 $92,136.45
195 $92,136.45 $262.36 $0.00 $520.95 $92,919.76
196 $92,919.76 $262.36 $0.00 $525.38 $93,707.50
197 $93,707.50 $262.36 $0.00 $529.84 $94,499.70
198 $94,499.70 $262.36 $0.00 $534.32 $95,296.38
199 $95,296.38 $262.36 $0.00 $538.82 $96,097.56
200 $96,097.56 $262.36 $0.00 $543.35 $96,903.27
201 $96,903.27 $262.36 $0.00 $547.91 $97,713.54
202 $97,713.54 $262.36 $0.00 $552.49 $98,528.39
203 $98,528.39 $262.36 $0.00 $557.09 $99,347.84
204 $99,347.84 $262.36 $0.00 $561.73 $100,171.93
205 $100,171.93 $262.36 $0.00 $566.39 $101,000.68
206 $101,000.68 $262.36 $0.00 $571.07 $101,834.11
207 $101,834.11 $262.36 $0.00 $575.78 $102,672.25
208 $102,672.25 $262.36 $0.00 $580.52 $103,515.13
209 $103,515.13 $262.36 $0.00 $585.29 $104,362.78
210 $104,362.78 $262.36 $0.00 $590.08 $105,215.22
211 $105,215.22 $262.36 $0.00 $594.90 $106,072.48
212 $106,072.48 $262.36 $0.00 $599.75 $106,934.59
213 $106,934.59 $262.36 $0.00 $604.62 $107,801.57
214 $107,801.57 $262.36 $0.00 $609.53 $108,673.46
215 $108,673.46 $262.36 $0.00 $614.46 $109,550.28
216 $109,550.28 $262.36 $0.00 $619.41 $110,432.05
217 $110,432.05 $262.36 $57,056.64 $624.40 $54,262.17
218 $54,262.17 $262.36 $0.00 $306.81 $54,831.34
219 $54,831.34 $262.36 $0.00 $310.02 $55,403.72
220 $55,403.72 $262.36 $0.00 $313.26 $55,979.34
221 $55,979.34 $262.36 $0.00 $316.52 $56,558.22
222 $56,558.22 $262.36 $0.00 $319.79 $57,140.37
223 $57,140.37 $262.36 $0.00 $323.08 $57,725.81
224 $57,725.81 $262.36 $0.00 $326.39 $58,314.56
225 $58,314.56 $262.36 $0.00 $329.72 $58,906.64
226 $58,906.64 $262.36 $0.00 $333.07 $59,502.07
227 $59,502.07 $262.36 $0.00 $336.43 $60,100.86
228 $60,100.86 $262.36 $0.00 $339.82 $60,703.04
229 $60,703.04 $0.00 $61,050.60 $343.22 -$4.34